|
Net Income
|
-414.00M | -135.00M | 1,180.00M | 440.00M | 82.00M | 68.00M | 348.00M | 18.00M | 61.00M | 97.00M | -4.00M | -590.00M | 37.00M | -157.00M | -473.00M | -146.00M | -74.00M | 48.00M | 89.00M | -20.00M | -36.00M | 17.00M | -364.00M | -180.00M | -181.00M | -197.00M | -102.00M | -109.00M | 72.00M | -401.00M | -50.00M | -31.00M | -39.00M | 63.00M | -19.00M | 82.00M | 117.00M | 102.00M | 38.00M | 17.00M | 35.00M | 119.00M | 170.00M | 162.00M | 156.00M | 389.00M | 1,778.00M | 553.00M | 708.00M | 921.00M | 974.00M | 783.00M | 443.00M | 62.00M | 18.00M | -140.00M | 21.00M | 296.00M | 661.00M | 116.00M | 258.00M | 764.00M | 470.00M | 702.00M | 760.00M | 71.00M |
|
Share-based Compensation
|
| 17.00M | 18.00M | 20.00M | 23.00M | 22.00M | 22.00M | 27.00M | 20.00M | 22.00M | 21.00M | 21.00M | 26.00M | 27.00M | 23.00M | 24.00M | 20.00M | 23.00M | 24.00M | 23.00M | 21.00M | 21.00M | 16.00M | 17.00M | 17.00M | 13.00M | 16.00M | 16.00M | 18.00M | 206.00M | | 23.00M | 24.00M | 29.00M | 21.00M | 32.00M | 33.00M | 36.00M | 36.00M | 41.00M | 45.00M | 54.00M | 57.00M | 59.00M | 60.00M | 76.00M | 79.00M | 85.00M | 83.00M | 99.00M | 112.00M | 199.00M | 292.00M | 275.00M | 315.00M | 309.00M | 348.00M | 353.00M | 374.00M | 371.00M | 346.00M | 351.00M | 339.00M | 364.00M | 369.00M | 419.00M |
|
Deferred Taxes
|
| 18.00M | -12.00M | | | 9.00M | -3.00M | -1.00M | -1.00M | 2.00M | -6.00M | -36.00M | -4.00M | -1.00M | 1.00M | 1.00M | | -1.00M | 1.00M | | 1.00M | | | | | | | | | | | | | 3.00M | -3.00M | | | | -4.00M | | | | | | 1.00M | | -1224.00M | 73.00M | 72.00M | 56.00M | 107.00M | -342.00M | -276.00M | -710.00M | -177.00M | -308.00M | -274.00M | -218.00M | -219.00M | -66.00M | -190.00M | -607.00M | -300.00M | -167.00M | -33.00M | 218.00M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 371.00M |
|
Gains from Investment Securities
|
| 1.00M | 15.00M | 4.00M | -22.00M | -5.00M | 50.00M | 17.00M | | | 2.00M | 4.00M | 1.00M | 18.00M | -14.00M | 48.00M | -95.00M | 17.00M | -1.00M | 4.00M | 1.00M | 4.00M | 4.00M | | -3.00M | -9.00M | 15.00M | 5.00M | 2.00M | -3.00M | 16.00M | -5.00M | 8.00M | -7.00M | 24.00M | -1.00M | 2.00M | -3.00M | -25.00M | -6.00M | 16.00M | -44.00M | -8.00M | 25.00M | 5.00M | 43.00M | 5.00M | 58.00M | 19.00M | 142.00M | 18.00M | 35.00M | 509.00M | 40.00M | 101.00M | 21.00M | 66.00M | 295.00M | 141.00M | 129.00M | 182.00M | 700.00M | 375.00M | 239.00M | 521.00M | 58.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | 209.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | | | | | | | | | | | | 65.00M | | | | | 800.00M | |
|
Cash from Operations
|
| -142.00M | 1,150.00M | 23.00M | -98.00M | -124.00M | -213.00M | -168.00M | 174.00M | 189.00M | 187.00M | 107.00M | 81.00M | -240.00M | -286.00M | -155.00M | -35.00M | 21.00M | 21.00M | -204.00M | -28.00M | 18.00M | 116.00M | -172.00M | -57.00M | -56.00M | 59.00M | -42.00M | -85.00M | 29.00M | 179.00M | -299.00M | -82.00M | 69.00M | 324.00M | -107.00M | -55.00M | 76.00M | 120.00M | -213.00M | 30.00M | 234.00M | 442.00M | -65.00M | 243.00M | 339.00M | 554.00M | 898.00M | 952.00M | 849.00M | 822.00M | 995.00M | 1,038.00M | 965.00M | 567.00M | 486.00M | 379.00M | 421.00M | 381.00M | 521.00M | 593.00M | 628.00M | 1,299.00M | 939.00M | 2,011.00M | 2,159.00M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | 233.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| -25.00M | -32.00M | | | -5.00M | -7.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 9.00M | 9.00M | 9.00M | 10.00M | 10.00M | 11.00M | 11.00M | 12.00M | 13.00M | 15.00M | 16.00M | 19.00M | 21.00M | 147.00M | 3,361.00M | 24.00M | 24.00M | 25.00M | 2,738.00M | 622.00M | 603.00M | 585.00M | 583.00M | 567.00M | 568.00M | 562.00M |
|
Amortization of Deferred Charges
|
| 36.00M | 39.00M | 8.00M | 9.00M | 8.00M | 5.00M | 5.00M | 6.00M | 5.00M | 5.00M | 6.00M | 6.00M | 5.00M | 6.00M | 6.00M | 6.00M | 6.00M | 7.00M | 6.00M | 3.00M | 2.00M | 6.00M | 3.00M | 3.00M | 2.00M | 3.00M | 4.00M | 3.00M | 4.00M | 10.00M | 9.00M | 9.00M | 9.00M | 9.00M | 10.00M | 10.00M | 9.00M | 9.00M | 9.00M | 9.00M | 7.00M | 5.00M | 4.00M | 4.00M | 4.00M | 2.00M | 2.00M | 1.00M | 1.00M | 1.00M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 282.00M | 284.00M | 100.00M | 100.00M | 94.00M | 89.00M | 88.00M | 80.00M | 79.00M | 70.00M | 63.00M | 65.00M | 66.00M | 66.00M | 66.00M | 59.00M | 57.00M | 54.00M | 53.00M | 53.00M | 49.00M | 48.00M | 46.00M | 45.00M | 42.00M | 34.00M | 33.00M | 33.00M | 33.00M | 34.00M | 34.00M | 35.00M | 36.00M | 39.00M | 44.00M | 42.00M | 41.00M | 43.00M | 46.00M | 52.00M | 60.00M | 64.00M | 68.00M | 72.00M | 82.00M | 90.00M | 95.00M | 97.00M | 97.00M | 118.00M | 609.00M | 1,180.00M | 1,165.00M | -2328.00M | 982.00M | 849.00M | 823.00M | -2012.00M | 162.00M | 166.00M | 171.00M | 172.00M | 175.00M | 189.00M | 192.00M |
|
Change in Receivables
|
| 316.00M | 349.00M | 134.00M | 254.00M | 285.00M | 465.00M | 189.00M | -2.00M | 150.00M | 10.00M | -40.00M | 217.00M | 60.00M | -527.00M | -14.00M | -25.00M | -203.00M | 442.00M | -8.00M | 48.00M | 104.00M | -151.00M | -46.00M | -83.00M | -35.00M | -116.00M | -26.00M | 164.00M | -31.00M | -285.00M | 395.00M | 43.00M | 89.00M | -424.00M | 295.00M | 398.00M | 110.00M | 3.00M | 5.00M | 93.00M | 60.00M | 465.00M | -168.00M | 104.00M | 351.00M | -68.00M | 112.00M | -158.00M | 204.00M | 482.00M | 672.00M | 344.00M | 285.00M | -1023.00M | 86.00M | 100.00M | 743.00M | 410.00M | -913.00M | 661.00M | 2,213.00M | -96.00M | -748.00M | -330.00M | 1,085.00M |
|
Change in Inventory
|
| 22.00M | 52.00M | 89.00M | 4.00M | 41.00M | 10.00M | 16.00M | -6.00M | -102.00M | -65.00M | -106.00M | -249.00M | 89.00M | 349.00M | -52.00M | -97.00M | -211.00M | 682.00M | 14.00M | 62.00M | -62.00M | -213.00M | 6.00M | 111.00M | -24.00M | -82.00M | -3.00M | 69.00M | 28.00M | -46.00M | -76.00M | 43.00M | 28.00M | 8.00M | 21.00M | 35.00M | -12.00M | 107.00M | 110.00M | 60.00M | 25.00M | -58.00M | 74.00M | 268.00M | -32.00M | 107.00M | 254.00M | 112.00M | 138.00M | 52.00M | 26.00M | 248.00M | 723.00M | 404.00M | -464.00M | 1,260.00M | -122.00M | -94.00M | 368.00M | 342.00M | 386.00M | 362.00M | 682.00M | 261.00M | 636.00M |
|
Change in Account Payables
|
| | | 31.00M | 32.00M | 3.00M | -11.00M | -78.00M | -10.00M | 34.00M | 26.00M | 384.00M | 100.00M | -213.00M | 6.00M | -74.00M | 34.00M | 81.00M | -130.00M | -151.00M | 82.00M | 22.00M | 47.00M | -97.00M | 97.00M | | 27.00M | -12.00M | 162.00M | -6.00M | -6.00M | | | | | | | | | | | | | -369.00M | 168.00M | -31.00M | -281.00M | 466.00M | -120.00M | 180.00M | 275.00M | 121.00M | 156.00M | 534.00M | 120.00M | -109.00M | 418.00M | -547.00M | -181.00M | -561.00M | 262.00M | 873.00M | -683.00M | -289.00M | 836.00M | 451.00M |
|
Change in Accured Expenses
|
| 39.00M | 9.00M | -39.00M | -78.00M | -8.00M | -57.00M | -32.00M | -28.00M | 3.00M | -91.00M | 187.00M | -142.00M | -107.00M | -170.00M | -12.00M | 115.00M | 248.00M | -85.00M | -124.00M | -2.00M | 26.00M | -131.00M | -124.00M | 38.00M | 12.00M | -82.00M | -27.00M | 280.00M | -70.00M | -117.00M | 60.00M | -69.00M | 70.00M | -69.00M | 39.00M | 98.00M | 65.00M | -121.00M | -208.00M | 21.00M | 8.00M | 399.00M | -60.00M | 100.00M | 313.00M | 221.00M | -41.00M | 131.00M | 109.00M | 327.00M | 412.00M | -341.00M | 923.00M | -448.00M | 218.00M | -127.00M | 459.00M | -771.00M | 175.00M | 88.00M | 363.00M | 257.00M | -288.00M | -301.00M | 444.00M |
|
Change in Taxes
|
| -20.00M | -9.00M | | | -2.00M | -1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 5.00M | 3.00M | -13.00M | -1.00M | 1.00M | 110.00M | -10.00M | 9.00M | 4.00M | -118.00M | -16.00M | -2.00M | 5.00M | 45.00M | 6.00M | -39.00M | -52.00M | 188.00M | -8.00M | 25.00M | 139.00M | -149.00M | 16.00M | 57.00M | 40.00M | -2.00M | -22.00M | 139.00M | 17.00M | 29.00M | 29.00M | 25.00M | 24.00M | 89.00M | -24.00M | -34.00M | 67.00M | 61.00M | 14.00M | -5.00M | 23.00M | 144.00M | 31.00M | -19.00M | 160.00M | 59.00M | -33.00M | 88.00M | 229.00M | 636.00M | 260.00M | -23.00M | 588.00M | 1,185.00M | -191.00M | 428.00M | 143.00M | 3.00M | 919.00M | -45.00M | -703.00M | -514.00M | 237.00M | 140.00M | -118.00M |
|
Capital Expenditures
|
| 97.00M | 173.00M | 48.00M | 31.00M | 31.00M | 38.00M | 38.00M | 67.00M | 58.00M | 87.00M | 40.00M | 39.00M | 32.00M | 22.00M | 20.00M | 28.00M | 15.00M | 21.00M | 21.00M | 23.00M | 29.00M | 22.00M | 22.00M | 17.00M | 25.00M | 32.00M | 26.00M | 21.00M | 9.00M | 21.00M | 23.00M | 16.00M | 30.00M | 44.00M | 47.00M | 42.00M | 33.00M | 41.00M | 62.00M | 58.00M | 55.00M | 42.00M | 99.00M | 47.00M | 74.00M | 74.00M | 66.00M | 64.00M | 85.00M | 86.00M | 71.00M | 132.00M | 123.00M | 124.00M | 158.00M | 125.00M | 124.00M | 139.00M | 142.00M | 154.00M | 132.00M | 208.00M | 212.00M | 282.00M | 258.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | 178.00M | 3.00M | 57.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | 281.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,366.00M | 2,366.00M | 808.00M | | | | 14.00M | -14.00M | | | 548.00M | -548.00M | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | -4.00M | | | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M |
|
Change in Acquisitions & Divestments
|
| 120.00M | 408.00M | 231.00M | 670.00M | 315.00M | 424.00M | 434.00M | 396.00M | 585.00M | 311.00M | 620.00M | 230.00M | 241.00M | 257.00M | 250.00M | 343.00M | 376.00M | 375.00M | 200.00M | 288.00M | 176.00M | 209.00M | 230.00M | 232.00M | | | | | | | | | 84.00M | 1.00M | | | 35.00M | 10.00M | 93.00M | 51.00M | 165.00M | 16.00M | 37.00M | 55.00M | | 100.00M | 200.00M | 455.00M | 773.00M | 250.00M | 963.00M | 1.00M | 616.00M | 1,446.00M | 473.00M | 248.00M | 746.00M | 770.00M | 441.00M | 761.00M | 149.00M | 65.00M | 365.00M | 318.00M | 299.00M |
|
Cash from Investing Activities
|
| -220.00M | -557.00M | -1215.00M | 516.00M | -321.00M | -103.00M | -14.00M | -230.00M | 34.00M | 97.00M | 200.00M | -263.00M | -10.00M | 54.00M | 47.00M | -74.00M | 186.00M | 296.00M | -131.00M | -43.00M | 119.00M | 43.00M | -15.00M | 211.00M | -17.00M | -32.00M | -26.00M | 329.00M | -10.00M | -16.00M | -246.00M | 124.00M | 51.00M | 17.00M | -25.00M | -68.00M | 11.00M | -88.00M | -173.00M | -7.00M | 57.00M | -26.00M | -73.00M | -36.00M | -549.00M | -294.00M | -722.00M | 119.00M | -83.00M | 1,372.00M | 3,158.00M | -928.00M | -1298.00M | 1,067.00M | -1237.00M | -438.00M | 102.00M | 150.00M | -135.00M | 386.00M | -138.00M | -1214.00M | -357.00M | -2298.00M | -1337.00M |
|
Other financing activities
|
| | 2.00M | | | | 7.00M | -2.00M | -2.00M | -1.00M | | | | | -1.00M | | | -1.00M | 11.00M | -1.00M | -1.00M | -4.00M | 8.00M | 2.00M | -2.00M | -1.00M | -1.00M | -1.00M | -1.00M | -3.00M | 1.00M | -5.00M | -6.00M | -3.00M | 1.00M | | | -1.00M | 6.00M | | -2.00M | 2.00M | -1.00M | -1.00M | | | 2.00M | | | | | -1.00M | -1.00M | | | | | -1.00M | -1.00M | -1.00M | | | | | | |
|
Cash from Financing Activities
|
| 230.00M | -783.00M | 177.00M | 24.00M | -19.00M | 302.00M | 178.00M | 8.00M | -152.00M | -40.00M | 17.00M | 4.00M | 11.00M | 5.00M | | 2.00M | 2.00M | 9.00M | 20.00M | 20.00M | | 6.00M | 59.00M | -2.00M | -1.00M | 3.00M | -1.00M | -3.00M | 282.00M | -156.00M | 3.00M | -4.00M | 2.00M | -34.00M | -8.00M | 28.00M | 8.00M | | 286.00M | -38.00M | -98.00M | -107.00M | 2.00M | 238.00M | -269.00M | 35.00M | -8.00M | -211.00M | -949.00M | 3,063.00M | -1948.00M | 114.00M | -1233.00M | -197.00M | -259.00M | 75.00M | -803.00M | -159.00M | -129.00M | -1056.00M | -706.00M | -171.00M | 1,666.00M | -1319.00M | -450.00M |
|
Change in Cash
|
| -132.00M | -190.00M | -1015.00M | 442.00M | -464.00M | -14.00M | -4.00M | -48.00M | 71.00M | 244.00M | 324.00M | -178.00M | -239.00M | -227.00M | -108.00M | -107.00M | 209.00M | 326.00M | -315.00M | -51.00M | 137.00M | 165.00M | -128.00M | 152.00M | -74.00M | 30.00M | -69.00M | 241.00M | 301.00M | 7.00M | -542.00M | 38.00M | 122.00M | 307.00M | -140.00M | -95.00M | 95.00M | 32.00M | -100.00M | -15.00M | 193.00M | 309.00M | -136.00M | 445.00M | -479.00M | 295.00M | 168.00M | 860.00M | -183.00M | 95.00M | 2,205.00M | 224.00M | -1566.00M | 1,437.00M | -1010.00M | 16.00M | -280.00M | 372.00M | 257.00M | -77.00M | -216.00M | -86.00M | 2,248.00M | -1606.00M | 372.00M |
|
Beginning Cash Balance
|
1,979.00M | 1,979.00M | 1,847.00M | 1,657.00M | 642.00M | 1,084.00M | 620.00M | 606.00M | 602.00M | 554.00M | 625.00M | 869.00M | 1,193.00M | 1,015.00M | 776.00M | 549.00M | 441.00M | 334.00M | 543.00M | 869.00M | 554.00M | 503.00M | 640.00M | 805.00M | 677.00M | 829.00M | 756.00M | 785.00M | 716.00M | 957.00M | 1,259.00M | 1,264.00M | 722.00M | 757.00M | 884.00M | 1,185.00M | 1,043.00M | 951.00M | 1,046.00M | 1,078.00M | 978.00M | 963.00M | 1,157.00M | 1,466.00M | 1,330.00M | 1,775.00M | 1,300.00M | 1,595.00M | 1,763.00M | 2,623.00M | 2,440.00M | 2,535.00M | 4,740.00M | 4,964.00M | 3,398.00M | 4,835.00M | 3,825.00M | 3,841.00M | 3,561.00M | 3,933.00M | 4,190.00M | 4,113.00M | 3,873.00M | 3,801.00M | 6,048.00M | 4,436.00M |
|
Free Cash Flow
|
| -239.00M | 977.00M | -25.00M | -129.00M | -155.00M | -251.00M | -206.00M | 107.00M | 131.00M | 100.00M | 67.00M | 42.00M | -272.00M | -308.00M | -175.00M | -63.00M | 6.00M | | -225.00M | -51.00M | -11.00M | 94.00M | -194.00M | -74.00M | -81.00M | 27.00M | -68.00M | -106.00M | 20.00M | 158.00M | -322.00M | -98.00M | 39.00M | 280.00M | -154.00M | -97.00M | 43.00M | 79.00M | -275.00M | -28.00M | 179.00M | 400.00M | -164.00M | 196.00M | 265.00M | 480.00M | 832.00M | 888.00M | 764.00M | 736.00M | 924.00M | 906.00M | 842.00M | 443.00M | 328.00M | 254.00M | 297.00M | 242.00M | 379.00M | 439.00M | 496.00M | 1,091.00M | 727.00M | 1,729.00M | 1,901.00M |
|
Net Cash Flow
|
| -132.00M | -190.00M | -1015.00M | 442.00M | -464.00M | -14.00M | -4.00M | -48.00M | 71.00M | 244.00M | 324.00M | -178.00M | -239.00M | -227.00M | -108.00M | -107.00M | 209.00M | 326.00M | -315.00M | -51.00M | 137.00M | 165.00M | -128.00M | 152.00M | -74.00M | 30.00M | -69.00M | 241.00M | 301.00M | 7.00M | -542.00M | 38.00M | 122.00M | 307.00M | -140.00M | -95.00M | 95.00M | 32.00M | -100.00M | -15.00M | 193.00M | 309.00M | -136.00M | 445.00M | -479.00M | 295.00M | 168.00M | 860.00M | -183.00M | 5,257.00M | 2,205.00M | 224.00M | -1566.00M | 1,437.00M | -1010.00M | 16.00M | -280.00M | 372.00M | 257.00M | -77.00M | -216.00M | -86.00M | 2,248.00M | -1606.00M | 372.00M |